| DEI Shares Outstanding |
|
11,811,709.00 |
15,205,075.00 |
1,605,434.00 |
5,328,700.00 |
8,272,908.00 |
46,239,183.00 |
96,411,949.00 |
5,844,463.00 |
5,850,770.00 |
5,850,770.00 |
5,850,770.00 |
| DEI Adjusted Shares Outstanding |
|
49,215.00 |
63,354.00 |
6,689.00 |
266,435.00 |
413,645.00 |
2,311,959.00 |
4,820,597.00 |
5,844,463.00 |
5,850,770.00 |
5,850,770.00 |
5,850,770.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-249.72 |
-139.31 |
-1,460.76 |
-39.79 |
-33.42 |
-5.99 |
-3.57 |
-3.27 |
-3.00 |
-4.30 |
0.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-2,192.86% |
28.78% |
-10.59% |
-8.69% |
-31.39% |
0.17% |
-24.08% |
-10.04% |
7.21% |
-43.97% |
90.46% |
| EBIT Growth |
|
-1,914.75% |
28.25% |
-10.74% |
-8.45% |
-30.65% |
-0.07% |
-24.24% |
-11.08% |
8.06% |
-43.15% |
90.52% |
| NOPAT Growth |
|
-174.82% |
27.29% |
-10.36% |
-10.62% |
-27.17% |
0.97% |
-24.33% |
-15.66% |
3.73% |
50.94% |
64.17% |
| Net Income Growth |
|
-1,914.75% |
28.19% |
-10.71% |
-8.37% |
-30.66% |
-0.07% |
-24.24% |
-11.08% |
8.06% |
-43.15% |
116.46% |
| EPS Growth |
|
-1,914.75% |
28.19% |
-10.71% |
-61.16% |
-33.72% |
-0.07% |
0.00% |
0.00% |
-189.02% |
-43.33% |
115.35% |
| Operating Cash Flow Growth |
|
-123.81% |
8.17% |
-13.42% |
-12.55% |
-26.98% |
-2.10% |
-24.03% |
-15.02% |
9.37% |
52.79% |
99.43% |
| Free Cash Flow Firm Growth |
|
-3,510.38% |
40.58% |
-6.04% |
2.79% |
-39.64% |
-2.27% |
-29.18% |
-15.33% |
10.42% |
54.29% |
86.93% |
| Invested Capital Growth |
|
70.77% |
30.57% |
8.16% |
-135.07% |
-17.33% |
2.61% |
30.44% |
47.13% |
-65.74% |
-60.43% |
-92.83% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.09% |
100.06% |
99.99% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-173.58% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-207.92% |
-76.56% |
-119.80% |
-111.85% |
-143.65% |
-122.47% |
-51.30% |
-41.54% |
-54.06% |
-226.19% |
416.71% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-203.94% |
-76.56% |
-119.80% |
-111.85% |
-143.65% |
-122.47% |
-51.30% |
-41.54% |
-54.06% |
-226.19% |
416.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-97.17% |
-84.81% |
-165.47% |
-81.27% |
-221.94% |
-84.54% |
-33.94% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.72 |
-6.34 |
-7.00 |
-7.74 |
-9.85 |
-9.75 |
-12 |
-14 |
-14 |
-6.62 |
-2.37 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-43.62% |
-20.03% |
-31.35% |
-26.94% |
-35.29% |
-31.29% |
-14.50% |
-10.83% |
-12.19% |
-148.08% |
185.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-33.95% |
-57.00% |
456.79% |
-69.04% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-8.82 |
-9.77 |
-11 |
-14 |
-14 |
-17 |
-19 |
-18 |
-25 |
-2.39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
-8.69 |
-9.61 |
-10 |
-14 |
-14 |
-17 |
-19 |
-17 |
-25 |
-2.39 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.67 |
2.24 |
0.02 |
1.47 |
0.23 |
0.62 |
0.26 |
0.51 |
0.00 |
2.76 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.67 |
2.24 |
0.02 |
1.47 |
0.23 |
0.62 |
0.26 |
0.51 |
0.00 |
3.50 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.29 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
43.68% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.38 |
-1.08 |
-1.08 |
-1.12 |
-1.17 |
-1.16 |
-1.04 |
-1.02 |
-1.03 |
-1.13 |
-3.53 |
| Leverage Ratio |
|
1.55 |
1.20 |
1.24 |
1.23 |
1.29 |
1.29 |
1.12 |
1.10 |
1.08 |
1.14 |
3.96 |
| Compound Leverage Factor |
|
1.55 |
1.20 |
1.24 |
1.23 |
0.00 |
0.00 |
1.12 |
1.10 |
1.08 |
1.14 |
-6.87 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
2.59 |
-8.56 |
-6.94 |
-13.86 |
-7.17 |
1.08 |
-2.70 |
-3.81 |
-854.49 |
-31.28 |
| Noncontrolling Interest Sharing Ratio |
|
1.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
7.20 |
8.69 |
4.74 |
6.75 |
3.01 |
6.18 |
13.05 |
12.51 |
18.69 |
0.15 |
0.05 |
| Quick Ratio |
|
6.85 |
8.51 |
4.48 |
6.40 |
2.74 |
5.97 |
12.76 |
12.24 |
18.61 |
0.15 |
0.05 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-11 |
-6.66 |
-7.06 |
-6.86 |
-9.58 |
-9.80 |
-13 |
-15 |
-13 |
-5.98 |
-0.78 |
| Operating Cash Flow to CapEx |
|
-3,195.56% |
-4,772.89% |
-3,890.04% |
-10,759.57% |
-7,690.42% |
-3,459.89% |
-1,616.70% |
-3,849.18% |
-20,426.51% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.02 |
-0.71 |
-0.65 |
-1.54 |
-1.80 |
-1.75 |
-1.22 |
-0.65 |
-1.07 |
-1.72 |
-3.31 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
2.48 |
0.31 |
0.06 |
-0.88 |
-0.27 |
0.05 |
0.53 |
0.58 |
-0.42 |
-0.65 |
-1.59 |
| Enterprise Value (EV) |
|
0.00 |
16 |
6.23 |
-14 |
1.13 |
-14 |
-21 |
-31 |
-13 |
5.53 |
2.73 |
| Market Capitalization |
|
0.00 |
28 |
13 |
0.29 |
9.17 |
3.81 |
31 |
11 |
12 |
5.79 |
9.48 |
| Book Value per Share |
|
$12.74 |
$0.88 |
$0.39 |
$8.12 |
$1.17 |
$1.98 |
$1.10 |
$0.43 |
$4.05 |
($0.25) |
$0.55 |
| Tangible Book Value per Share |
|
$12.74 |
$0.88 |
$0.39 |
$8.12 |
$1.17 |
$1.98 |
$1.10 |
$0.43 |
$4.05 |
($0.25) |
$0.44 |
| Total Capital |
|
13 |
10 |
5.91 |
13 |
6.23 |
16 |
51 |
41 |
24 |
-1.45 |
3.44 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-14 |
-12 |
-7.00 |
-15 |
-8.04 |
-18 |
-52 |
-42 |
-25 |
-0.27 |
-6.74 |
| Capital Expenditures (CapEx) |
|
0.27 |
0.17 |
0.23 |
0.09 |
0.17 |
0.38 |
1.01 |
0.49 |
0.08 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.35 |
-1.13 |
-1.16 |
-1.80 |
-2.40 |
-2.70 |
-3.20 |
-2.83 |
-1.23 |
-1.81 |
-4.05 |
| Debt-free Net Working Capital (DFNWC) |
|
13 |
11 |
5.84 |
13 |
5.63 |
15 |
49 |
39 |
24 |
-1.55 |
-3.83 |
| Net Working Capital (NWC) |
|
13 |
11 |
5.84 |
13 |
5.63 |
15 |
49 |
39 |
24 |
-1.55 |
-3.83 |
| Net Nonoperating Expense (NNE) |
|
3.57 |
2.48 |
2.77 |
2.84 |
3.99 |
4.09 |
5.08 |
5.08 |
4.07 |
19 |
-6.51 |
| Net Nonoperating Obligations (NNO) |
|
-14 |
-11 |
-6.56 |
-15 |
-8.04 |
-18 |
-52 |
-42 |
-25 |
-0.27 |
-6.74 |
| Total Depreciation and Amortization (D&A) |
|
0.09 |
0.13 |
0.16 |
0.15 |
0.12 |
0.15 |
0.21 |
0.40 |
0.21 |
0.16 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$146.40 |
$1,612.80 |
$52.20 |
$34.60 |
$9.20 |
$4.20 |
$3.37 |
$3.00 |
$4.30 |
$0.66 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
63.35K |
6.69K |
266.44K |
413.65K |
2.31M |
4.82M |
5.67M |
5.85M |
5.85M |
6.23M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$146.40 |
$1,612.80 |
$52.20 |
$34.60 |
$9.20 |
$4.20 |
$3.37 |
$0.00 |
$4.30 |
$0.66 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
63.35K |
6.69K |
266.44K |
413.65K |
2.31M |
4.82M |
5.67M |
5.85M |
5.85M |
6.23M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$146.40 |
$1,612.80 |
$52.20 |
$34.60 |
$9.20 |
$4.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
60.41K |
6.06K |
202.90K |
399.30M |
1.52M |
4.14M |
5.84M |
5.85M |
0.00 |
7.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.72 |
-6.34 |
-7.00 |
-7.74 |
-9.85 |
-9.75 |
-12 |
-14 |
-13 |
-6.62 |
-1.66 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |